
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,267.1 | 8,303.9 | 6,886.1 | 7,137.4 | 7,072.8 | 9,028.5 | |
COGS | 4,862.9 | 5,670.8 | 4,427 | 4,677.5 | 4,609.8 | 5,980.9 | |
Gross Profit | 2,404.3 | 2,633.1 | 2,459.1 | 2,459.9 | 2,463 | 3,047.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,922 | 2,111.9 | 1,841.3 | 1,766.6 | 1,663.8 | 1,981.8 | |
Total Operating Expenses | 482.3 | 521.2 | 617.8 | 693.3 | 799.2 | 1,065.8 | |
R&D Expenses | 6.807 | 11.48 | 20.14 | 19.37 | 21.69 | 10.84 | |
Selling General & Admin Expenses | 486.5 | 518.2 | 524.3 | 617.4 | 691.6 | 946.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (677.3) | (713.9) | (758.6) | (732.4) | (670.2) | (321.8) | |
Interest Income | 648.1 | 676.2 | 744.3 | 720.3 | 22.29 | 311.4 | |
Income Tax Expense | 357.2 | 364.2 | 340 | 246.1 | 90.04 | 130.7 | |
Net Income | |||||||
Net Income | 706.2 | 780.2 | 549.2 | 568.6 | 610.4 | 724.5 | |
Supplemental | |||||||
EBIT | 2,103.6 | 2,199.9 | 2,024.7 | 1,872.8 | 1,685.5 | 1,621.4 | |
EBITDA | 2,447.1 | 2,597.8 | 2,433.4 | 2,445.6 | 2,518.4 | 2,455 | |